Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.6% first-year return on $184k initial cash invested.
-20.6%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$2,751
Rent
-$3,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,751 income − $5,901 expenses = $3,150 out of pocket
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,881
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,751
Total Expenses
$5,901
Mortgage P&I
142%
$3,909
Property Taxes
16%
$435
Home Insurance
9%
$236
HOA
0%
$0
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$688